Value:$2.30 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$451.00
($37.58/month for 12 months)
Expiration Year:2054 (43 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2011$10,351.00 ($862.58/mo)$10,351.00$1,200.00$1,200.00
2012$473.09 ($39.42/mo)$10,824.09$1,236.00$2,436.00
2013$481.29 ($40.11/mo)$11,305.38$1,273.08$3,709.08
2014$491.48 ($40.96/mo)$11,796.86$1,311.27$5,020.35
2015$517.49 ($43.12/mo)$12,314.35$1,350.61$6,370.96
2016$543.91 ($45.33/mo)$12,858.26$1,391.13$7,762.09
2017$560.37 ($46.70/mo)$13,418.63$1,432.86$9,194.95
2018$585.64 ($48.80/mo)$14,004.27$1,475.85$10,670.80
2019$640.41 ($53.37/mo)$14,644.68$1,520.12$12,190.93
2020$659.83 ($54.99/mo)$15,304.51$1,565.73$13,756.66
2021$679.85 ($56.65/mo)$15,984.36$1,612.70$15,369.35
2022$700.47 ($58.37/mo)$16,684.83$1,661.08$17,030.44
2023$721.71 ($60.14/mo)$17,406.54$1,710.91$18,741.35
2024$743.60 ($61.97/mo)$18,150.14$1,762.24$20,503.59
2025$766.15 ($63.85/mo)$18,916.29$1,815.11$22,318.70
2026$789.39 ($65.78/mo)$19,705.68$1,869.56$24,188.26
2027$813.33 ($67.78/mo)$20,519.02$1,925.65$26,113.91
2028$838.00 ($69.83/mo)$21,357.02$1,983.42$28,097.32
2029$863.42 ($71.95/mo)$22,220.44$2,042.92$30,140.24
2030$889.61 ($74.13/mo)$23,110.05$2,104.21$32,244.45
2031$916.59 ($76.38/mo)$24,026.63$2,167.33$34,411.78
2032$944.39 ($78.70/mo)$24,971.02$2,232.35$36,644.14
2033$973.03 ($81.09/mo)$25,944.05$2,299.32$38,943.46
2034$1,002.54 ($83.55/mo)$26,946.60$2,368.30$41,311.76
2035$1,032.95 ($86.08/mo)$27,979.55$2,439.35$43,751.12
2036$1,064.28 ($88.69/mo)$29,043.83$2,512.53$46,263.65
2037$1,096.56 ($91.38/mo)$30,140.39$2,587.91$48,851.56
2038$1,129.82 ($94.15/mo)$31,270.21$2,665.55$51,517.11
2039$1,164.09 ($97.01/mo)$32,434.29$2,745.51$54,262.62
2040$1,199.39 ($99.95/mo)$33,633.68$2,827.88$57,090.50
2041$1,235.77 ($102.98/mo)$34,869.46$2,912.71$60,003.21
2042$1,273.25 ($106.10/mo)$36,142.71$3,000.10$63,003.31
2043$1,311.87 ($109.32/mo)$37,454.57$3,090.10$66,093.41
2044$1,351.66 ($112.64/mo)$38,806.23$3,182.80$69,276.21
2045$1,392.65 ($116.05/mo)$40,198.89$3,278.29$72,554.50
2046$1,434.89 ($119.57/mo)$41,633.78$3,376.63$75,931.13
2047$1,478.41 ($123.20/mo)$43,112.19$3,477.93$79,409.07
2048$1,523.25 ($126.94/mo)$44,635.45$3,582.27$82,991.34
2049$1,569.45 ($130.79/mo)$46,204.90$3,689.74$86,681.08
2050$1,617.06 ($134.75/mo)$47,821.95$3,800.43$90,481.51
2051$1,666.10 ($138.84/mo)$49,488.05$3,914.45$94,395.96
2052$1,716.63 ($143.05/mo)$51,204.69$4,031.88$98,427.84
2053$1,768.70 ($147.39/mo)$52,973.39$4,152.84$102,580.67
2054$1,822.34 ($151.86/mo)$54,795.73$4,277.42$106,858.09